TOA CORPORATION

6809 TSE Technology Electric Appliances
TSE Prime
¥1,708.00
-0.52%
Delayed · cached 15 min

Fair value analysis

6809
TOA CORPORATION
TechnologyElectric Appliances
¥1,708.00
Close used for this calculation
¥2,972.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability19/25
Returns10/25
Balance Sheet23/25
Efficiency18/25
Growth25/25
Strong
Quality radar
70Prof.19/25Ret.10/25Eff.18/25B.Sht23/25Growth25/25

Consensus fair value

¥2,972.90
Below FV
▲ +74.1% against the close used
Model range ¥41.86 – ¥4,860.63
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥41.86Fair value¥2,972.90Bull¥4,860.63
FairClose
52-week traded range
52W low ¥1,177.0052W high ¥1,898.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

TOA CORPORATION closed at ¥1,708.00, 42.5% below the consensus fair value of ¥2,972.90 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 16.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,424.57
+100.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,997.39
+16.9%
√(22.5 × EPS × BVPS)
EPS=105.89, BVPS=1674.51
P/E Fair Value
¥2,117.80
+24.0%
EPS × 20x (sector P/E)
EPS=105.89, Sector P/E=20x
Peter Lynch (PEG)
¥2,394.17
+40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=105.89, g=22.6%
EV/EBITDA
¥3,749.14
+119.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.53B
Dividend Discount (DDM)
¥4,860.63
+184.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=90.01, r=10%, g=8%
Book Value (P/B)
¥41.86
-97.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1674.51, ROE=6.1%, g=6%, r=10%
Reverse DCF
¥1,708.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 22.6%
Margin of Safety
¥1,884.94
+10.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2513.25, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.